| Revenue | DKK 1,2M | +52% |
| EBITDA | DKK 376K | +118% |
| Net profit | DKK 172K | +1844% |
| Total assets | DKK 9,7M | +1% |
| Equity | DKK 7,7M | +2% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 231 | 535 | 584 | 924 | 754 | 803 | 818 | 1.243 |
| Staff expenses | -585 | -593 | -435 | -386 | -570 | -655 | -646 | -867 |
| EBITDA | -354 | -58 | 149 | 539 | 184 | 148 | 172 | 376 |
| Depreciation & amort. | -54 | -112 | -125 | -192 | -196 | -179 | -120 | -139 |
| EBIT | -409 | -170 | 23 | 346 | -12 | -31 | 52 | 237 |
| Net financials | -129 | -163 | -352 | -370 | -32 | 213 | -65 | -14 |
| Profit before tax | -538 | -333 | -329 | -24 | -43 | 182 | -13 | 223 |
| Tax | -118 | -79 | -72 | -5 | -9 | 40 | -3 | 51 |
| Net profit | -420 | -254 | -257 | -19 | -34 | 142 | -10 | 172 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.158 | 6.873 | 10.231 | 9.191 | 9.066 | 8.998 | 9.654 | 9.722 |
| Equity | 630 | 376 | 120 | 7.401 | 7.367 | 7.508 | 7.498 | 7.670 |
| Long-term debt | 0 | 0 | 1.488 | 1.470 | 1.377 | 1.120 | 1.107 | 1.085 |
| Short-term debt | 3.527 | 6.496 | 8.624 | 320 | 323 | 370 | 1.049 | 966 |
| Total debt | 3.527 | 6.496 | 10.111 | 1.790 | 1.700 | 1.490 | 2.156 | 2.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LM HOLDING, BILLUM ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Schelander Hansen | Management | 0 companies |